[BSTEAD] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 7.56%
YoY- -8.35%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 7,535,094 4,164,560 3,354,710 1,283,970 1,178,433 1,007,205 991,430 40.17%
PBT 1,064,621 507,496 264,325 214,843 258,625 163,198 79,933 53.90%
Tax -206,442 -39,037 -53,525 -72,103 -117,654 -103,208 -111,891 10.73%
NP 858,179 468,459 210,800 142,740 140,971 59,990 -31,958 -
-
NP to SH 629,112 335,810 150,453 129,196 140,971 59,990 -31,958 -
-
Tax Rate 19.39% 7.69% 20.25% 33.56% 45.49% 63.24% 139.98% -
Total Cost 6,676,915 3,696,101 3,143,910 1,141,230 1,037,462 947,215 1,023,388 36.65%
-
Net Worth 2,559,819 2,034,178 1,774,763 1,805,921 1,739,149 1,361,038 1,383,811 10.78%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 216,136 110,640 94,521 92,582 66,039 23,845 10,235 66.17%
Div Payout % 34.36% 32.95% 62.82% 71.66% 46.85% 39.75% 0.00% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 2,559,819 2,034,178 1,774,763 1,805,921 1,739,149 1,361,038 1,383,811 10.78%
NOSH 628,948 598,287 595,558 582,555 564,659 272,207 272,941 14.91%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 11.39% 11.25% 6.28% 11.12% 11.96% 5.96% -3.22% -
ROE 24.58% 16.51% 8.48% 7.15% 8.11% 4.41% -2.31% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 1,198.05 696.08 563.29 220.40 208.70 370.01 363.24 21.98%
EPS 100.03 56.13 25.26 22.18 24.97 22.04 -11.71 -
DPS 34.36 18.50 16.00 16.00 11.70 8.75 3.75 44.60%
NAPS 4.07 3.40 2.98 3.10 3.08 5.00 5.07 -3.59%
Adjusted Per Share Value based on latest NOSH - 582,555
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 371.74 205.45 165.50 63.34 58.14 49.69 48.91 40.17%
EPS 31.04 16.57 7.42 6.37 6.95 2.96 -1.58 -
DPS 10.66 5.46 4.66 4.57 3.26 1.18 0.50 66.44%
NAPS 1.2629 1.0035 0.8756 0.8909 0.858 0.6715 0.6827 10.78%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 4.86 2.69 1.60 1.61 1.38 1.71 1.92 -
P/RPS 0.41 0.39 0.28 0.73 0.66 0.46 0.53 -4.18%
P/EPS 4.86 4.79 6.33 7.26 5.53 7.76 -16.40 -
EY 20.58 20.87 15.79 13.77 18.09 12.89 -6.10 -
DY 7.07 6.88 10.00 9.94 8.48 5.12 1.95 23.92%
P/NAPS 1.19 0.79 0.54 0.52 0.45 0.34 0.38 20.93%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 19/08/08 29/08/07 25/08/06 22/08/05 18/08/04 04/09/03 20/08/02 -
Price 4.28 4.35 1.69 1.69 1.35 1.68 1.89 -
P/RPS 0.36 0.62 0.30 0.77 0.65 0.45 0.52 -5.93%
P/EPS 4.28 7.75 6.69 7.62 5.41 7.62 -16.14 -
EY 23.37 12.90 14.95 13.12 18.49 13.12 -6.20 -
DY 8.03 4.25 9.47 9.47 8.66 5.21 1.98 26.25%
P/NAPS 1.05 1.28 0.57 0.55 0.44 0.34 0.37 18.96%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment